<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£18,504</td><td>£18,874</td><td>£19,252</td><td>£19,733</td><td>£20,226</td><td>£96,589</td></tr><tr><td>Total Expenses</td><td>£11,894</td><td>£11,981</td><td>£12,060</td><td>£12,150</td><td>£12,242</td><td>£60,327</td></tr><tr><td>Profit Before Tax</td><td>£6,610</td><td>£6,893</td><td>£7,192</td><td>£7,583</td><td>£7,984</td><td>£36,262</td></tr><tr><td>Profit After Tax      </td><td>£5,354</td><td>£5,583</td><td>£5,825</td><td>£6,142</td><td>£6,467</td><td>£29,372</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£12,875</td><td>£16,223</td><td>£17,196</td><td>£15,190</td><td>£68,983</td></tr><tr><td>Net Return</td><td>£12,854</td><td>£18,458</td><td>£22,048</td><td>£23,338</td><td>£21,657</td><td>£98,355</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>22%</td><td>26%</td><td>27%</td><td>25%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>